Market Cap ₹19991 Cr.
Stock P/E 51
P/B 7.5
Current Price ₹2657.7
Book Value ₹ 353.4
Face Value 10
52W High ₹4816
Dividend Yield 0.09%
52W Low ₹ 2490.1
Timken India Ltd is engaged within the manufacture and distribution of tapered roller bearings, components and accessories for the automotive zone and the railway enterprise. The Company additionally presents renovation contract offerings and refurbishment offerings. The Company offers restore and protection services of industrial tools containers at its equipment box repairing facility at Raipur. The Company gives tapered roller bearings, AP cartridge tapered roller bearings and other blended ball/roller bearings. Its production centers are placed at Jamshedpur and Raipur, which cater to medium and heavy truks, off-dual carriageway equipment, railways markets and exports. The Company offers a number of bearings, which includes big length tapered curler bearings, round roller bearings, cylindrical roller bearings and speciality ball bearings. It additionally gives portfolio of belts, business chains and augurs, couplings, housed gadgets, grease and lubrication systems for mechanical energy transmission enterprise.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
#(Fig in Cr.) | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 695 | 609 | 803 | 718 | 682 | 612 | 898 | 784 | 753 | 671 |
Other Income | 22 | 14 | 7 | 9 | 10 | 11 | 11 | 12 | 12 | 13 |
Total Income | 717 | 624 | 809 | 727 | 692 | 623 | 909 | 796 | 765 | 685 |
Total Expenditure | 563 | 506 | 650 | 582 | 546 | 510 | 699 | 643 | 620 | 565 |
Operating Profit | 154 | 118 | 160 | 145 | 146 | 113 | 209 | 153 | 145 | 120 |
Interest | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Depreciation | 22 | 22 | 21 | 21 | 21 | 21 | 22 | 22 | 21 | 21 |
Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | 131 | 95 | 137 | 123 | 124 | 91 | 187 | 130 | 124 | 98 |
Provision for Tax | 34 | 25 | 32 | 33 | 31 | 24 | 45 | 34 | 34 | 23 |
Profit After Tax | 98 | 71 | 105 | 90 | 93 | 68 | 141 | 96 | 90 | 74 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | 98 | 71 | 105 | 90 | 93 | 68 | 141 | 96 | 90 | 74 |
Adjusted Earnings Per Share | 13 | 9.4 | 13.9 | 12 | 12.4 | 9 | 18.8 | 12.8 | 12 | 9.9 |
#(Fig in Cr.) | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | TTM |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 720 | 929 | 1051 | 1056 | 1233 | 1664 | 1617 | 1411 | 2203 | 2807 | 2910 | 3106 |
Other Income | 11 | 6 | 6 | 10 | 21 | 16 | 23 | 20 | 14 | 53 | 41 | 48 |
Total Income | 731 | 935 | 1057 | 1066 | 1254 | 1680 | 1640 | 1430 | 2218 | 2860 | 2950 | 3155 |
Total Expenditure | 649 | 795 | 889 | 898 | 1070 | 1375 | 1254 | 1159 | 1693 | 2246 | 2337 | 2527 |
Operating Profit | 82 | 140 | 168 | 168 | 184 | 305 | 386 | 271 | 525 | 614 | 613 | 627 |
Interest | 1 | 1 | 1 | 1 | 1 | 2 | 3 | 1 | 2 | 3 | 4 | 4 |
Depreciation | 16 | 17 | 22 | 29 | 43 | 79 | 77 | 75 | 84 | 87 | 85 | 86 |
Exceptional Income / Expenses | 0 | 0 | -3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | 66 | 122 | 142 | 138 | 140 | 224 | 306 | 195 | 438 | 524 | 524 | 539 |
Provision for Tax | 21 | 42 | 50 | 41 | 48 | 75 | 60 | 52 | 111 | 133 | 132 | 136 |
Profit After Tax | 45 | 81 | 92 | 97 | 92 | 149 | 246 | 143 | 327 | 391 | 392 | 401 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | 45 | 81 | 92 | 97 | 92 | 149 | 246 | 143 | 327 | 391 | 392 | 401 |
Adjusted Earnings Per Share | 6.6 | 11.9 | 13.5 | 14.3 | 13.5 | 19.8 | 32.7 | 19 | 43.5 | 51.9 | 52.1 | 53.5 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 4% | 27% | 12% | 15% |
Operating Profit CAGR | -0% | 31% | 15% | 22% |
PAT CAGR | 0% | 40% | 21% | 24% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | -5% | 12% | 21% | 18% |
ROE Average | 18% | 20% | 17% | 17% |
ROCE Average | 24% | 27% | 23% | 23% |
#(Fig in Cr.) | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|---|
Shareholder's Funds | 382 | 438 | 530 | 618 | 702 | 1341 | 1577 | 1344 | 1657 | 2037 | 2417 |
Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Borrowings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities | 240 | 284 | 328 | 19 | 309 | 394 | 115 | 108 | 101 | 92 | 97 |
Total Current Liabilities | 110 | 138 | 167 | 238 | 375 | 497 | 564 | 736 | 848 | 767 | 932 |
Total Liabilities | 732 | 860 | 1025 | 874 | 1386 | 2232 | 2255 | 2188 | 2606 | 2896 | 3446 |
Fixed Assets | 97 | 107 | 137 | 231 | 251 | 795 | 748 | 808 | 850 | 833 | 843 |
Other Non-Current Assets | 278 | 327 | 387 | 94 | 353 | 374 | 188 | 136 | 84 | 112 | 296 |
Total Current Assets | 358 | 426 | 500 | 549 | 782 | 1063 | 1319 | 1244 | 1672 | 1951 | 2307 |
Total Assets | 732 | 860 | 1025 | 874 | 1386 | 2232 | 2255 | 2188 | 2606 | 2896 | 3446 |
#(Fig in Cr.) | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|---|
Opening Cash & Cash Equivalents | 46 | 46 | 39 | 71 | 105 | 78 | 198 | 428 | 170 | 114 | 394 |
Cash Flow from Operating Activities | 44 | 42 | 101 | 164 | 39 | 249 | 348 | 189 | 33 | 341 | 340 |
Cash Flow from Investing Activities | -30 | -23 | -67 | -125 | -64 | -110 | -102 | -69 | -76 | -47 | -228 |
Cash Flow from Financing Activities | -14 | -26 | 1 | -5 | -2 | -23 | -13 | -379 | -15 | -15 | -17 |
Net Cash Inflow / Outflow | -0 | -7 | 36 | 34 | -27 | 116 | 233 | -259 | -58 | 279 | 94 |
Closing Cash & Cash Equivalent | 46 | 39 | 75 | 105 | 78 | 198 | 428 | 170 | 114 | 394 | 489 |
# | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|---|
Earnings Per Share (Rs) | 6.58 | 11.87 | 13.5 | 14.3 | 13.53 | 19.76 | 32.72 | 19.04 | 43.49 | 51.95 | 52.13 |
CEPS(Rs) | 8.91 | 14.33 | 16.81 | 18.55 | 19.88 | 30.31 | 42.94 | 28.99 | 54.7 | 63.54 | 63.46 |
DPS(Rs) | 6.5 | 3 | 1 | 1 | 1 | 1 | 50 | 1.5 | 1.5 | 1.5 | 2.5 |
Book NAV/Share(Rs) | 56.23 | 64.49 | 77.96 | 90.88 | 103.3 | 178.27 | 209.64 | 178.61 | 220.28 | 270.83 | 321.36 |
Core EBITDA Margin(%) | 9.39 | 13.83 | 14.62 | 14.14 | 13.04 | 17.34 | 22.42 | 17.85 | 23.18 | 19.97 | 19.67 |
EBIT Margin(%) | 8.77 | 12.71 | 12.85 | 12.44 | 11.26 | 13.55 | 19.12 | 13.93 | 20 | 18.75 | 18.15 |
Pre Tax Margin(%) | 8.66 | 12.65 | 12.76 | 12.37 | 11.16 | 13.45 | 18.95 | 13.83 | 19.89 | 18.65 | 18.02 |
PAT Margin (%) | 5.9 | 8.34 | 8.27 | 8.7 | 7.35 | 8.93 | 15.22 | 10.15 | 14.85 | 13.92 | 13.48 |
Cash Profit Margin (%) | 7.98 | 10.08 | 10.3 | 11.29 | 10.8 | 13.7 | 19.97 | 15.46 | 18.67 | 17.03 | 16.41 |
ROA(%) | 6.37 | 10.14 | 9.74 | 10.24 | 8.14 | 8.22 | 10.97 | 6.45 | 13.65 | 14.2 | 12.37 |
ROE(%) | 12.37 | 19.66 | 18.96 | 16.93 | 13.94 | 14.55 | 16.87 | 9.81 | 21.8 | 21.16 | 17.61 |
ROCE(%) | 18.32 | 29.74 | 29.23 | 23.96 | 20.97 | 21.67 | 20.88 | 13.22 | 28.77 | 28.05 | 23.52 |
Receivable days | 66.86 | 60.91 | 60.39 | 62.89 | 60.54 | 57.57 | 66.97 | 85.76 | 75.38 | 72.47 | 77.01 |
Inventory Days | 66.65 | 57.41 | 58.12 | 61.09 | 63.2 | 61.68 | 68.68 | 85.41 | 76.8 | 73.35 | 77.54 |
Payable days | 56.8 | 51.99 | 57.5 | 78.91 | 88.55 | 84.52 | 95.38 | 128 | 101.48 | 73.99 | 77.62 |
PER(x) | 27.87 | 51.57 | 32.36 | 45.1 | 51.81 | 29.85 | 23.24 | 68.02 | 49.5 | 53.48 | 54.76 |
Price/Book(x) | 3.26 | 9.49 | 5.61 | 7.09 | 6.79 | 3.31 | 3.63 | 7.25 | 9.77 | 10.26 | 8.88 |
Dividend Yield(%) | 3.54 | 0.49 | 0.23 | 0.16 | 0.14 | 0.17 | 6.58 | 0.12 | 0.07 | 0.05 | 0.09 |
EV/Net Sales(x) | 1.71 | 4.46 | 2.8 | 4.14 | 3.85 | 2.67 | 3.29 | 6.8 | 7.35 | 7.4 | 7.27 |
EV/Core EBITDA(x) | 14.93 | 29.65 | 17.51 | 26.05 | 25.83 | 14.55 | 13.79 | 35.37 | 30.87 | 33.84 | 34.49 |
Net Sales Growth(%) | 4.59 | 29 | 13.12 | 0.51 | 16.79 | 34.91 | -2.84 | -12.76 | 56.2 | 27.39 | 3.67 |
EBIT Growth(%) | 2.37 | 84.58 | 16.01 | -2.49 | 1.4 | 60.03 | 37.03 | -36.43 | 124.24 | 19.45 | 0.32 |
PAT Growth(%) | 1.16 | 80.31 | 13.78 | 5.86 | -5.36 | 61.58 | 65.56 | -41.82 | 128.46 | 19.46 | 0.36 |
EPS Growth(%) | -5.19 | 80.31 | 13.78 | 5.86 | -5.36 | 46.07 | 65.56 | -41.83 | 128.46 | 19.46 | 0.36 |
Debt/Equity(x) | 0.01 | 0.01 | 0.01 | 0.01 | 0.02 | 0.02 | 0.01 | 0.02 | 0.02 | 0.01 | 0 |
Current Ratio(x) | 3.27 | 3.1 | 2.99 | 2.31 | 2.08 | 2.14 | 2.34 | 1.69 | 1.97 | 2.54 | 2.48 |
Quick Ratio(x) | 2.02 | 1.88 | 1.88 | 1.52 | 1.43 | 1.5 | 1.82 | 1.19 | 1.31 | 1.8 | 1.76 |
Interest Cover(x) | 75.21 | 213.86 | 155.13 | 166.09 | 115.92 | 128.24 | 112.36 | 136.37 | 180.07 | 187.11 | 139.35 |
Total Debt/Mcap(x) | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 |
# | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 67.8 | 67.8 | 67.8 | 57.7 | 57.7 | 57.7 | 57.7 | 51.05 | 51.05 | 51.05 |
FII | 3.9 | 4.3 | 3.95 | 6.56 | 6.71 | 7.13 | 7.2 | 12.53 | 13.13 | 12.96 |
DII | 12.13 | 12.14 | 12.45 | 19.11 | 19.69 | 22.57 | 23.64 | 25.58 | 24.79 | 24.79 |
Public | 16.17 | 15.75 | 15.8 | 16.64 | 15.9 | 12.6 | 11.46 | 10.83 | 11.02 | 11.2 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
# | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 5.1 | 5.1 | 5.1 | 4.34 | 4.34 | 4.34 | 4.34 | 3.84 | 3.84 | 3.84 |
FII | 0.29 | 0.32 | 0.3 | 0.49 | 0.5 | 0.54 | 0.54 | 0.94 | 0.99 | 0.98 |
DII | 0.91 | 0.91 | 0.94 | 1.44 | 1.48 | 1.7 | 1.78 | 1.92 | 1.87 | 1.86 |
Public | 1.22 | 1.18 | 1.19 | 1.25 | 1.2 | 0.95 | 0.86 | 0.81 | 0.83 | 0.84 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 7.52 | 7.52 | 7.52 | 7.52 | 7.52 | 7.52 | 7.52 | 7.52 | 7.52 | 7.52 |
Pros
Cons
* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
You May Also Know About